Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.92% first-year return on $123k initial cash invested.
-21.92%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$1,739
Rent
-$2,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,739 income − $3,994 expenses = $2,255 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,022
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,739
Total Expenses
$3,994
Mortgage P&I
146%
$2,542
Property Taxes
15%
$257
Home Insurance
13%
$220
HOA
8%
$139
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$435